« Back to all home prices

Mortgage Payment Schedule for a $336,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of June 15, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($67,200) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.18% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,269 360 $188,178 $456,978

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $336,000
Down Payment $67,200$268,800
Year 1 - 1 ($1,269)$876$394$268,406
2 ($1,269)$875$395$268,012
3 ($1,269)$873$396$267,616
4 ($1,269)$872$397$267,218
5 ($1,269)$871$399$266,819
6 ($1,269)$869$400$266,419
7 ($1,269)$868$401$266,018
8 ($1,269)$867$403$265,616
9 ($1,269)$865$404$265,212
10 ($1,269)$864$405$264,806
11 ($1,269)$863$407$264,400
12 ($1,269)$862$408$263,992
Year 2 - 13 ($1,269)$860$409$263,583
14 ($1,269)$859$411$263,172
15 ($1,269)$858$412$262,760
16 ($1,269)$856$413$262,347
17 ($1,269)$855$415$261,932
18 ($1,269)$853$416$261,517
19 ($1,269)$852$417$261,099
20 ($1,269)$851$419$260,681
21 ($1,269)$849$420$260,261
22 ($1,269)$848$421$259,839
23 ($1,269)$847$423$259,417
24 ($1,269)$845$424$258,992
Year 3 - 25 ($1,269)$844$426$258,567
26 ($1,269)$842$427$258,140
27 ($1,269)$841$428$257,712
28 ($1,269)$840$430$257,282
29 ($1,269)$838$431$256,851
30 ($1,269)$837$432$256,419
31 ($1,269)$835$434$255,985
32 ($1,269)$834$435$255,549
33 ($1,269)$833$437$255,113
34 ($1,269)$831$438$254,674
35 ($1,269)$830$440$254,235
36 ($1,269)$828$441$253,794
Year 4 - 37 ($1,269)$827$442$253,351
38 ($1,269)$826$444$252,908
39 ($1,269)$824$445$252,462
40 ($1,269)$823$447$252,015
41 ($1,269)$821$448$251,567
42 ($1,269)$820$450$251,118
43 ($1,269)$818$451$250,666
44 ($1,269)$817$453$250,214
45 ($1,269)$815$454$249,760
46 ($1,269)$814$456$249,304
47 ($1,269)$812$457$248,847
48 ($1,269)$811$459$248,388
Year 5 - 49 ($1,269)$809$460$247,928
50 ($1,269)$808$462$247,467
51 ($1,269)$806$463$247,004
52 ($1,269)$805$465$246,539
53 ($1,269)$803$466$246,073
54 ($1,269)$802$468$245,606
55 ($1,269)$800$469$245,136
56 ($1,269)$799$471$244,666
57 ($1,269)$797$472$244,194
58 ($1,269)$796$474$243,720
59 ($1,269)$794$475$243,245
60 ($1,269)$793$477$242,768
Year 6 - 61 ($1,269)$791$478$242,289
62 ($1,269)$789$480$241,809
63 ($1,269)$788$481$241,328
64 ($1,269)$786$483$240,845
65 ($1,269)$785$485$240,360
66 ($1,269)$783$486$239,874
67 ($1,269)$782$488$239,386
68 ($1,269)$780$489$238,897
69 ($1,269)$778$491$238,406
70 ($1,269)$777$493$237,913
71 ($1,269)$775$494$237,419
72 ($1,269)$774$496$236,923
Year 7 - 73 ($1,269)$772$497$236,426
74 ($1,269)$770$499$235,927
75 ($1,269)$769$501$235,426
76 ($1,269)$767$502$234,924
77 ($1,269)$765$504$234,420
78 ($1,269)$764$506$233,915
79 ($1,269)$762$507$233,407
80 ($1,269)$761$509$232,898
81 ($1,269)$759$511$232,388
82 ($1,269)$757$512$231,876
83 ($1,269)$756$514$231,362
84 ($1,269)$754$516$230,846
Year 8 - 85 ($1,269)$752$517$230,329
86 ($1,269)$750$519$229,810
87 ($1,269)$749$521$229,290
88 ($1,269)$747$522$228,767
89 ($1,269)$745$524$228,243
90 ($1,269)$744$526$227,718
91 ($1,269)$742$527$227,190
92 ($1,269)$740$529$226,661
93 ($1,269)$739$531$226,130
94 ($1,269)$737$533$225,598
95 ($1,269)$735$534$225,063
96 ($1,269)$733$536$224,527
Year 9 - 97 ($1,269)$732$538$223,990
98 ($1,269)$730$540$223,450
99 ($1,269)$728$541$222,909
100 ($1,269)$726$543$222,366
101 ($1,269)$725$545$221,821
102 ($1,269)$723$547$221,274
103 ($1,269)$721$548$220,726
104 ($1,269)$719$550$220,176
105 ($1,269)$717$552$219,624
106 ($1,269)$716$554$219,070
107 ($1,269)$714$556$218,514
108 ($1,269)$712$557$217,957
Year 10 - 109 ($1,269)$710$559$217,398
110 ($1,269)$708$561$216,837
111 ($1,269)$707$563$216,274
112 ($1,269)$705$565$215,709
113 ($1,269)$703$567$215,143
114 ($1,269)$701$568$214,574
115 ($1,269)$699$570$214,004
116 ($1,269)$697$572$213,432
117 ($1,269)$695$574$212,858
118 ($1,269)$694$576$212,282
119 ($1,269)$692$578$211,704
120 ($1,269)$690$580$211,125
Year 11 - 121 ($1,269)$688$581$210,543
122 ($1,269)$686$583$209,960
123 ($1,269)$684$585$209,375
124 ($1,269)$682$587$208,788
125 ($1,269)$680$589$208,198
126 ($1,269)$678$591$207,607
127 ($1,269)$676$593$207,015
128 ($1,269)$675$595$206,420
129 ($1,269)$673$597$205,823
130 ($1,269)$671$599$205,224
131 ($1,269)$669$601$204,623
132 ($1,269)$667$603$204,021
Year 12 - 133 ($1,269)$665$605$203,416
134 ($1,269)$663$607$202,810
135 ($1,269)$661$609$202,201
136 ($1,269)$659$611$201,590
137 ($1,269)$657$613$200,978
138 ($1,269)$655$615$200,363
139 ($1,269)$653$617$199,747
140 ($1,269)$651$619$199,128
141 ($1,269)$649$621$198,508
142 ($1,269)$647$623$197,885
143 ($1,269)$645$625$197,261
144 ($1,269)$643$627$196,634
Year 13 - 145 ($1,269)$641$629$196,005
146 ($1,269)$639$631$195,374
147 ($1,269)$637$633$194,742
148 ($1,269)$635$635$194,107
149 ($1,269)$632$637$193,470
150 ($1,269)$630$639$192,831
151 ($1,269)$628$641$192,190
152 ($1,269)$626$643$191,547
153 ($1,269)$624$645$190,901
154 ($1,269)$622$647$190,254
155 ($1,269)$620$649$189,605
156 ($1,269)$618$652$188,953
Year 14 - 157 ($1,269)$616$654$188,299
158 ($1,269)$614$656$187,643
159 ($1,269)$611$658$186,985
160 ($1,269)$609$660$186,325
161 ($1,269)$607$662$185,663
162 ($1,269)$605$664$184,999
163 ($1,269)$603$667$184,332
164 ($1,269)$601$669$183,663
165 ($1,269)$598$671$182,992
166 ($1,269)$596$673$182,319
167 ($1,269)$594$675$181,644
168 ($1,269)$592$678$180,966
Year 15 - 169 ($1,269)$590$680$180,287
170 ($1,269)$587$682$179,605
171 ($1,269)$585$684$178,920
172 ($1,269)$583$686$178,234
173 ($1,269)$581$689$177,545
174 ($1,269)$579$691$176,855
175 ($1,269)$576$693$176,161
176 ($1,269)$574$695$175,466
177 ($1,269)$572$698$174,768
178 ($1,269)$569$700$174,068
179 ($1,269)$567$702$173,366
180 ($1,269)$565$704$172,662
Year 16 - 181 ($1,269)$563$707$171,955
182 ($1,269)$560$709$171,246
183 ($1,269)$558$711$170,534
184 ($1,269)$556$714$169,821
185 ($1,269)$553$716$169,105
186 ($1,269)$551$718$168,386
187 ($1,269)$549$721$167,666
188 ($1,269)$546$723$166,942
189 ($1,269)$544$725$166,217
190 ($1,269)$542$728$165,489
191 ($1,269)$539$730$164,759
192 ($1,269)$537$733$164,027
Year 17 - 193 ($1,269)$534$735$163,292
194 ($1,269)$532$737$162,554
195 ($1,269)$530$740$161,815
196 ($1,269)$527$742$161,072
197 ($1,269)$525$745$160,328
198 ($1,269)$522$747$159,581
199 ($1,269)$520$749$158,831
200 ($1,269)$518$752$158,080
201 ($1,269)$515$754$157,325
202 ($1,269)$513$757$156,568
203 ($1,269)$510$759$155,809
204 ($1,269)$508$762$155,048
Year 18 - 205 ($1,269)$505$764$154,283
206 ($1,269)$503$767$153,517
207 ($1,269)$500$769$152,748
208 ($1,269)$498$772$151,976
209 ($1,269)$495$774$151,202
210 ($1,269)$493$777$150,425
211 ($1,269)$490$779$149,646
212 ($1,269)$488$782$148,864
213 ($1,269)$485$784$148,080
214 ($1,269)$482$787$147,293
215 ($1,269)$480$789$146,503
216 ($1,269)$477$792$145,711
Year 19 - 217 ($1,269)$475$795$144,917
218 ($1,269)$472$797$144,119
219 ($1,269)$470$800$143,320
220 ($1,269)$467$802$142,517
221 ($1,269)$464$805$141,712
222 ($1,269)$462$808$140,905
223 ($1,269)$459$810$140,094
224 ($1,269)$456$813$139,281
225 ($1,269)$454$816$138,466
226 ($1,269)$451$818$137,648
227 ($1,269)$449$821$136,827
228 ($1,269)$446$824$136,003
Year 20 - 229 ($1,269)$443$826$135,177
230 ($1,269)$440$829$134,348
231 ($1,269)$438$832$133,516
232 ($1,269)$435$834$132,682
233 ($1,269)$432$837$131,845
234 ($1,269)$430$840$131,005
235 ($1,269)$427$843$130,163
236 ($1,269)$424$845$129,317
237 ($1,269)$421$848$128,469
238 ($1,269)$419$851$127,618
239 ($1,269)$416$854$126,765
240 ($1,269)$413$856$125,909
Year 21 - 241 ($1,269)$410$859$125,049
242 ($1,269)$407$862$124,188
243 ($1,269)$405$865$123,323
244 ($1,269)$402$868$122,455
245 ($1,269)$399$870$121,585
246 ($1,269)$396$873$120,712
247 ($1,269)$393$876$119,836
248 ($1,269)$390$879$118,957
249 ($1,269)$388$882$118,075
250 ($1,269)$385$885$117,190
251 ($1,269)$382$888$116,303
252 ($1,269)$379$890$115,412
Year 22 - 253 ($1,269)$376$893$114,519
254 ($1,269)$373$896$113,623
255 ($1,269)$370$899$112,723
256 ($1,269)$367$902$111,821
257 ($1,269)$364$905$110,916
258 ($1,269)$361$908$110,008
259 ($1,269)$358$911$109,097
260 ($1,269)$355$914$108,184
261 ($1,269)$352$917$107,267
262 ($1,269)$350$920$106,347
263 ($1,269)$347$923$105,424
264 ($1,269)$344$926$104,498
Year 23 - 265 ($1,269)$340$929$103,569
266 ($1,269)$337$932$102,637
267 ($1,269)$334$935$101,702
268 ($1,269)$331$938$100,764
269 ($1,269)$328$941$99,823
270 ($1,269)$325$944$98,879
271 ($1,269)$322$947$97,932
272 ($1,269)$319$950$96,982
273 ($1,269)$316$953$96,028
274 ($1,269)$313$956$95,072
275 ($1,269)$310$960$94,112
276 ($1,269)$307$963$93,149
Year 24 - 277 ($1,269)$304$966$92,183
278 ($1,269)$300$969$91,214
279 ($1,269)$297$972$90,242
280 ($1,269)$294$975$89,267
281 ($1,269)$291$979$88,288
282 ($1,269)$288$982$87,307
283 ($1,269)$284$985$86,322
284 ($1,269)$281$988$85,334
285 ($1,269)$278$991$84,342
286 ($1,269)$275$995$83,348
287 ($1,269)$272$998$82,350
288 ($1,269)$268$1,001$81,349
Year 25 - 289 ($1,269)$265$1,004$80,345
290 ($1,269)$262$1,008$79,337
291 ($1,269)$259$1,011$78,326
292 ($1,269)$255$1,014$77,312
293 ($1,269)$252$1,017$76,294
294 ($1,269)$249$1,021$75,274
295 ($1,269)$245$1,024$74,250
296 ($1,269)$242$1,027$73,222
297 ($1,269)$239$1,031$72,191
298 ($1,269)$235$1,034$71,157
299 ($1,269)$232$1,038$70,120
300 ($1,269)$228$1,041$69,079
Year 26 - 301 ($1,269)$225$1,044$68,034
302 ($1,269)$222$1,048$66,987
303 ($1,269)$218$1,051$65,936
304 ($1,269)$215$1,055$64,881
305 ($1,269)$211$1,058$63,823
306 ($1,269)$208$1,061$62,762
307 ($1,269)$204$1,065$61,697
308 ($1,269)$201$1,068$60,628
309 ($1,269)$198$1,072$59,556
310 ($1,269)$194$1,075$58,481
311 ($1,269)$191$1,079$57,402
312 ($1,269)$187$1,082$56,320
Year 27 - 313 ($1,269)$184$1,086$55,234
314 ($1,269)$180$1,089$54,145
315 ($1,269)$176$1,093$53,052
316 ($1,269)$173$1,097$51,955
317 ($1,269)$169$1,100$50,855
318 ($1,269)$166$1,104$49,751
319 ($1,269)$162$1,107$48,644
320 ($1,269)$158$1,111$47,533
321 ($1,269)$155$1,115$46,419
322 ($1,269)$151$1,118$45,301
323 ($1,269)$148$1,122$44,179
324 ($1,269)$144$1,125$43,053
Year 28 - 325 ($1,269)$140$1,129$41,924
326 ($1,269)$137$1,133$40,792
327 ($1,269)$133$1,136$39,655
328 ($1,269)$129$1,140$38,515
329 ($1,269)$125$1,144$37,371
330 ($1,269)$122$1,148$36,223
331 ($1,269)$118$1,151$35,072
332 ($1,269)$114$1,155$33,917
333 ($1,269)$111$1,159$32,758
334 ($1,269)$107$1,163$31,595
335 ($1,269)$103$1,166$30,429
336 ($1,269)$99$1,170$29,259
Year 29 - 337 ($1,269)$95$1,174$28,085
338 ($1,269)$92$1,178$26,907
339 ($1,269)$88$1,182$25,725
340 ($1,269)$84$1,186$24,539
341 ($1,269)$80$1,189$23,350
342 ($1,269)$76$1,193$22,157
343 ($1,269)$72$1,197$20,960
344 ($1,269)$68$1,201$19,758
345 ($1,269)$64$1,205$18,553
346 ($1,269)$60$1,209$17,345
347 ($1,269)$57$1,213$16,132
348 ($1,269)$53$1,217$14,915
Year 30 - 349 ($1,269)$49$1,221$13,694
350 ($1,269)$45$1,225$12,469
351 ($1,269)$41$1,229$11,241
352 ($1,269)$37$1,233$10,008
353 ($1,269)$33$1,237$8,771
354 ($1,269)$29$1,241$7,530
355 ($1,269)$25$1,245$6,285
356 ($1,269)$20$1,249$5,036
357 ($1,269)$16$1,253$3,783
358 ($1,269)$12$1,257$2,526
359 ($1,269)$8$1,261$1,265
360 ($1,269)$4$1,265$0
TOTALS$188,178$268,800$456,978

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.